3887 Calhoun RdBeavertonMI48612
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 3887 Calhoun Rd, Beaverton, MI, 48612 in Beaverton speaks for itself: 18.98% gross on a $175,000 price, generating $2,767/mo in rent and $1,613/mo in net income after the $787/mo debt service. DSCR 3.52, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $19,358 stacks alongside $48,349 in projected five-year appreciation and $1,612/yr in principal reduction. Projected total cumulative return: $170,481.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 19% | 6.3% |
| Monthly Cash Flow | $1,613 | $180 |
City averages based on Beaverton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,767 |
| Total Monthly Debt Service | $1,084 |
| DSCR Ratio | 2.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1969
0.91 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 48612, Beaverton, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,611 (100%) |
| Owner Occupied HU | 3,476 (61.9%) |
| Renter Occupied HU | 584 (10.4%) |
| Vacant Housing Units | 1,551 (27.6%) |
| Median Home Value | $175,758 |
| Average Home Value | $215,903 |
Housing Distribution
Address Breakdown
Residential
4,511
Single Family
4,423
Multi-Family
88
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 1969
0.91 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 48612, Beaverton, MI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,611 (100%) |
| Owner Occupied HU | 3,476 (61.9%) |
| Renter Occupied HU | 584 (10.4%) |
| Vacant Housing Units | 1,551 (27.6%) |
| Median Home Value | $175,758 |
| Average Home Value | $215,903 |
Housing Distribution
Address Breakdown
Residential
4,511
Single Family
4,423
Multi-Family
88
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices